MMI
Marcus & Millichap Inc.
$29.21
+$0.13(+0.45%)
50
Overall
60
Value
40
Tech
--
Quality
Market Cap
$1.21B
Volume
152.50K
52W Range
$27.35 - $42.80
Target Price
$30.00
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $675.1M | $705.7M | $719.7M | $814.8M | $806.4M | $716.9M | $1.3B | $1.3B | $645.9M | $696.1M | ||
| Total Revenue | $689.1M | $717.5M | $719.7M | $814.8M | $806.4M | $716.9M | $1.3B | $1.3B | $645.9M | $696.1M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-423.4M | $-444.8M | $-446.6M | $-148.5M | -- | $447.9M | $840.2M | $850.9M | $406.6M | $431.5M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $265.7M | $272.7M | $273.1M | $814.8M | $806.4M | $269.0M | $456.2M | $450.8M | $645.9M | $264.6M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-574.4M | $-610.9M | $-623.6M | $-702.5M | $710.0M | $663.3M | $1.1B | $313.4M | $705.3M | $729.0M | ||
| Selling, General & Administrative | $147.7M | $161.8M | $171.6M | $193.3M | $203.1M | $204.5M | $255.2M | $300.0M | $285.0M | $280.9M | ||
| Selling & Marketing Expenses | $147.7M | $161.8M | $171.6M | $193.3M | $889.0K | $586.0K | $830.0K | $1.7M | $1.9M | -- | ||
| General & Administrative Expenses | $-17.8M | $-23.4M | $-25.6M | $-27.7M | $203.1M | $204.5M | $255.2M | $300.0M | $285.0M | $280.9M | ||
| Promotion & Advertising | $-1.1M | $-1.2M | $-824.0K | $-1.1M | $889.0K | $586.0K | $830.0K | -- | -- | -- | ||
| Salaries & Wages | $-7.1M | $-7.0M | $-9.1M | $-12.0M | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $3.3M | $4.4M | $5.4M | $6.3M | $8.0M | $10.9M | $11.7M | $13.4M | $13.6M | $16.6M | ||
| Depreciation & Amortization | $3.3M | $4.4M | $5.4M | $6.3M | $8.0M | $10.9M | $11.7M | $13.4M | $13.6M | $16.6M | ||
| Amortization | -- | -- | -- | $-314.0K | $15.1M | $33.4M | $34.1M | $37.9M | $38.0M | $37.6M | ||
| Other Operating Expenses | $-281.0K | $-47.0K | $-219.0K | $502.9M | $-498.9M | $-447.9M | $-840.2M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $114.7M | $106.5M | $96.1M | $112.3M | $96.4M | $53.6M | $189.4M | $137.4M | $-59.4M | $-32.9M | ||
| EBITDA | $118.4M | $113.0M | $106.1M | $124.9M | $138.1M | $71.2M | $205.6M | $156.1M | $-25.9M | $4.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $1.7M | $1.5M | $1.5M | $1.4M | $1.4M | $900.0K | $580.0K | $708.0K | $888.0K | $812.0K | ||
| Intinc | $443.0K | $2.1M | $4.6M | $6.3M | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-1.3M | $601.0K | $3.1M | $4.9M | $-1.4M | $-900.0K | $-580.0K | $-708.0K | $-888.0K | $-812.0K | ||
| Gain on Sale of Securities | $135.0K | $166.0K | $2.0K | $12.0K | $134.0K | $241.0K | $221.0K | -- | -- | -- | ||
| Other Income/Expense | $-250.0K | $-166.0K | $-2.0K | $-12.0K | $-12.5M | $-6.7M | $-4.5M | $5.3M | $-19.9M | $-20.7M | ||
| Other Special Charges | -- | -- | -- | -- | $12.5M | $6.7M | $4.5M | $5.3M | $19.9M | $20.7M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $115.1M | $108.6M | $100.7M | $118.6M | $108.9M | $60.3M | $193.9M | $142.7M | $-39.5M | $-12.2M | ||
| Pre-Tax Income | $113.4M | $107.1M | $99.2M | $117.2M | $107.5M | $59.4M | $193.3M | $142.0M | $-40.4M | $-13.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $47.0M | $42.4M | $47.7M | $30.0M | $30.6M | $16.5M | $50.8M | $37.8M | $-6.4M | $-666.0K | ||
| NET INCOME | ||||||||||||
| Net Income | $66.3M | $64.7M | $51.5M | $87.3M | $76.9M | $42.8M | $142.5M | $104.2M | $-34.0M | $-12.4M | ||
| Net Income (Continuing Operations) | $66.3M | $64.7M | $51.5M | $87.3M | $76.9M | $42.8M | $142.5M | $104.2M | $-34.0M | $-12.4M | ||
| Net Income (Discontinued Operations) | $66.3M | $64.7M | $51.5M | $87.3M | $76.9M | $42.8M | $142.5M | $104.2M | $-34.0M | $-12.4M | ||
| Net Income (Common Stockholders) | $66.3M | $64.7M | $51.5M | $87.3M | $1.1B | $42.8M | $142.5M | $104.2M | $-34.0M | $-12.3M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-997.8M | $-1.1B | $-1.1B | $-851.0M | $710.0M | $663.3M | $1.1B | $1.2B | $705.3M | $1.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $38.8M | $38.9M | $39.0M | $39.1M | $39.4M | $39.6M | $39.9M | $39.9M | $38.7M | $38.7M | ||
| Average Shares Outstanding (Diluted) | $39.2M | $39.0M | $39.1M | $39.4M | $39.5M | $39.7M | $40.2M | $40.2M | $38.7M | $38.7M | ||
| Shares Outstanding | $37.6M | $38.1M | $38.6M | $39.0M | $39.2M | $39.4M | $39.7M | $39.2M | $38.4M | $38.9M | ||
| Basic EPS | $1.71 | $1.66 | $1.32 | $2.23 | $1.95 | $1.08 | $3.57 | $2.61 | $-0.88 | $-0.32 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $1.95 | $1.08 | $3.57 | $2.61 | $-0.88 | $-0.32 | ||
| Diluted EPS | $1.69 | $1.66 | $1.32 | $2.22 | $1.95 | $1.08 | $3.55 | $2.59 | $-0.88 | $-0.32 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $1.95 | $1.08 | $3.55 | $2.59 | $-0.88 | $-0.32 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | $1.3M | -- | -- | -- | -- | ||
| Fees | $13.9M | $11.8M | $20.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $66.3M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $-17.8M | $-23.4M | $-25.6M | $-27.7M | $203.1M | $204.5M | $255.2M | $300.0M | $285.0M | $280.9M | ||
| Other Write Off | $-115.0K | $-93.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-17.8M | $-23.4M | $-25.6M | $-27.7M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $147.7M | $161.8M | $171.6M | $193.3M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MMI | $29.21 | +0.4% | 152.50K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |